Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.57% first-year return on $353k initial cash invested.
-22.57%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$3,723
Rent
-$6,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,723 income − $10,362 expenses = $6,639 out of pocket
Investment Breakdown
|
Purchase Price
$1595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$353k
Downpayment
20%
$319k
Closing costs
1%
$15,950
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,723
Total Expenses
$10,362
Mortgage P&I
221%
$8,213
Property Taxes
9%
$324
Home Insurance
15%
$558
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410